[KRETAM] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[KRETAM] KRETAM HOLDINGS BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 1767.52%
YoY- 1554.51%
Quarter Report
Latest QR
Upcoming QR
KRETAM's Result
KRETAM's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 17,748 15,614 22,124 19,685 14,241 13,030 18,127 -1.40%
PBT 553 2,579 32,093 105,137 -5,948 -5,970 -54,838 -
Tax -1,690 -1,300 -6,507 -1,634 -259 -532 10,351 -
NP -1,137 1,279 25,586 103,503 -6,207 -6,502 -44,487 -91.34%
-
NP to SH -1,137 1,279 25,586 103,503 -6,207 -6,502 -44,487 -91.34%
-
Tax Rate 305.61% 50.41% 20.28% 1.55% - - - -
Total Cost 18,885 14,335 -3,462 -83,818 20,448 19,532 62,614 -55.05%
-
Net Worth 46,769 47,991 28,998 -39,155 -129,825 -3,843 -111,138 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 46,769 47,991 28,998 -39,155 -129,825 -3,843 -111,138 -
NOSH 117,216 117,339 72,859 52,627 52,646 1,635 105,244 7.45%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -6.41% 8.19% 115.65% 525.80% -43.59% -49.90% -245.42% -
ROE -2.43% 2.67% 88.23% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 15.14 13.31 30.37 37.40 27.05 796.64 17.22 -8.23%
EPS -0.97 1.09 48.62 196.67 -11.79 -12.35 -42.27 -91.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.399 0.409 0.398 -0.744 -2.466 -2.35 -1.056 -
Adjusted Per Share Value based on latest NOSH - 52,627
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.77 0.68 0.96 0.85 0.62 0.57 0.79 -1.69%
EPS -0.05 0.06 1.11 4.49 -0.27 -0.28 -1.93 -91.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0203 0.0208 0.0126 -0.017 -0.0563 -0.0017 -0.0482 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.00 1.04 0.82 0.41 0.41 0.41 0.62 -
P/RPS 6.60 7.82 2.70 1.10 1.52 0.05 3.60 49.84%
P/EPS -103.09 95.41 2.34 0.21 -3.48 -0.10 -1.47 1604.99%
EY -0.97 1.05 42.83 479.68 -28.76 -969.57 -68.18 -94.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.54 2.06 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 16/08/04 19/05/04 25/02/04 11/11/03 15/08/03 19/05/03 27/02/03 -
Price 0.83 1.01 1.28 0.41 0.41 0.41 0.81 -
P/RPS 5.48 7.59 4.22 1.10 1.52 0.05 4.70 10.78%
P/EPS -85.57 92.66 3.64 0.21 -3.48 -0.10 -1.92 1159.94%
EY -1.17 1.08 27.44 479.68 -28.76 -969.57 -52.19 -92.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 2.47 3.22 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment